740 Yona Trail Way Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 9 guests
Est. $3,809/mo
This property is for sale!
Contact Mark
$85,467
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $340/night at 60% occupancy.Projected nightly rate is $360/night at 65% occupancy.
Top 61% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$94,594
Avg annual revenue
65%
Avg occupancy rate
$360
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$100k
$175k
$260k
Sign up to see the data on 40 all comparables
$7,109
Profit
Revenue
$85,467
Operating Expenses
$24,791
Operating Income
$60,676
Mortgage & Taxes
$53,567
Profit (Cash Flow)
$7,109
$191,393
Cash Investment
Down Payment
$158,820
Renos & Furnishing
$8,750
Closing Costs
$23,823
Total
$191,393
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.71%
Cap Rate
7.64%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$37,689
Deductible property tax
$7,862
Your total deduction
$72,769
Your adjusted annual income
$150,000 - $72,769 = $77,231
Taxes on $77,231 (30%)
$23,169
Your old tax bill
$45,000
Your new tax bill
$23,169
Estimated tax savings
$21,831
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2002
Size:
2,132 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 659 Black Bear Falls Way | 3 | 3 | 1,920 | - | 0 | 2003 | $700,000 | - |
| 640 Park Vista Way | 2 | 2 | 1,728 | - | 0 | 2008 | $775,000 | - |
| 766 High Mountain Way | 3 | 2 | 2,050 | - | 0 | 2013 | $850,000 | - |
| 749 Yona Trail Way | 3 | 3 | 1,672 | - | 0 | 2002 | $805,000 | - |
| 1152 Kates Rd | - | 2 | 1,104 | - | 130,680 | 1966 | $0 | - |
| 632 Cub Path Way | 3 | 3 | 1,694 | - | 0 | 2003 | $0 | - |
| 334 Ownby Cir | 4 | 1 | 1,144 | - | 0 | 1979 | $449,000 | - |
| 636 Park Vista Way | 3 | 4 | 2,106 | - | 0 | 2008 | $629,000 | - |
| 605 Falcon Ct | 2 | 2 | 1,222 | - | 0 | 1992 | $510,000 | - |
| 244 Palmer Rd | 3 | 2 | 2,335 | - | 0 | 1984 | $640,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 2,132 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 078117J C 00100 017
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $109,575
- County Est. Land Value: $30,000
- Assessed Land Value: $7,500
- County Est. Structure Value: $408,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/10/19 | $0 | 0% | Michael S Stephens, Donna D Stephens |
| Invalid Date | $246,931 | 100% | Stephens Michael S |
Ownership
- Name: Husong Richard Evan & Heather Luke-Husong Co-Trustees
- Owner Occupied: No
- Owner Mailing Address: 6347 Shadow Ridge Ct, Brentwood, TN 37027
- Years Owned: 59
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No